Financials
Cash flow
| Fiscal date | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Operating activities | 1.1B | 908.0M | 266.3M | 687.0M |
| Net income | 616.1M | 380.1M | 105.8M | 242.9M |
| Depreciation | 476.2M | 565.2M | 552.9M | 553.1M |
| Deferred taxes | -76.5M | -131.4M | -185.9M | -106.6M |
| StockBased compensation | 57.4M | 56.5M | 39.0M | 57.7M |
| Other non cash items | -3.7M | 223.6M | -17.5M | 72.8M |
| Accounts receivable | -28.8M | -128.1M | -133.3M | -52.0M |
| Accounts payable | 33.6M | -19.0M | 53.3M | 14.9M |
| Other assets liabilities | 22.8M | -39.0M | -148.0M | -95.8M |
| Investing activities | 388.8M | -887.4M | -383.3M | -666.6M |
| Capital expenditures | -360.9M | -352.9M | -347.4M | -285.8M |
| Net intangibles | — | — | — | — |
| Net acquisitions | 760.4M | -536.8M | -35.9M | -380.7M |
| Purchase of investments | -10.8M | -1.5M | 0 | 0 |
| Sale of investments | 0 | 3.9M | 0 | 0 |
| Other investing activity | — | — | — | — |
| Financing activities | -1.6B | -95.7M | -500.5M | 105.8M |
| Long term debt issuance | — | 0 | 0 | 2B |
| Long term debt payments | -1.2B | -60M | -247.9M | -1.4B |
| Short term debt issuance | — | 181.5M | 241.7M | -190.2M |
| Common stock issuance | — | — | — | — |
| Common stock repurchase | -211.3M | -11.8M | -308.6M | -55.8M |
| Common dividends | -219.9M | -200.6M | -183.5M | -163.2M |
| Other financing charges | -2.2M | -4.8M | -2.3M | -47.5M |
| End cash position | 171.7M | 207.0M | 208.4M | 348.3M |
| Income tax paid | 273.6M | 271.3M | 254.7M | 138.4M |
| Interest paid | 89.4M | 142.2M | 108.5M | 84.7M |
| Free cash flow | 778.0M | 612.9M | 395.0M | 397.2M |